Half-year report · HY
2928.TEDINET S100X42H
Period2025-04-01 → 2025-09-30
Filed2025-11-13
StandardIFRS
ConsolidatedYes
Data checks12 of 12 passed
Key figures · 47
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥80.7bn | 2025-04-01 → 2025-09-30 | Cons. | Revenue IFRS |
| Revenue | ¥171.1bn | 2024-04-01 → 2025-03-31 | Cons. | Revenue IFRS (5-year summary) |
| Revenue | ¥83.6bn | 2024-04-01 → 2024-09-30 | Cons. | Revenue IFRS |
| Operating income | ¥3.0bn | 2025-04-01 → 2025-09-30 | Cons. | Operating profit loss IFRS |
| Operating income | −¥2.3bn | 2024-04-01 → 2024-09-30 | Cons. | Operating profit loss IFRS |
| Profit before tax | ¥1.3bn | 2025-04-01 → 2025-09-30 | Cons. | Profit loss before tax IFRS |
| Profit before tax | −¥1.5bn | 2024-04-01 → 2025-03-31 | Cons. | Profit loss before tax IFRS (5-year summary) |
| Profit before tax | −¥4.3bn | 2024-04-01 → 2024-09-30 | Cons. | Profit loss before tax IFRS |
| Net income (owners) | −¥4.2bn | 2025-04-01 → 2025-09-30 | Cons. | Profit loss attributable to owners of parent IFRS |
| Net income (owners) | ¥264m | 2024-04-01 → 2025-03-31 | Cons. | Profit loss attributable to owners of parent IFRS (5-year summary) |
| Net income (owners) | −¥4.3bn | 2024-04-01 → 2024-09-30 | Cons. | Profit loss attributable to owners of parent IFRS |
| Net income | −¥1.9bn | 2025-04-01 → 2025-09-30 | Cons. | Profit loss IFRS |
| Net income | −¥4.9bn | 2024-04-01 → 2024-09-30 | Cons. | Profit loss IFRS |
| Total assets | ¥160.8bn | at 2025-09-30 | Cons. | Assets IFRS |
| Total assets | ¥169.5bn | at 2025-03-31 | Cons. | Assets IFRS |
| Total assets | ¥169.6bn | at 2024-09-30 | Cons. | Total assets IFRS (5-year summary) |
| Total liabilities | ¥101.2bn | at 2025-09-30 | Cons. | Liabilities IFRS |
| Total liabilities | ¥107.1bn | at 2025-03-31 | Cons. | Liabilities IFRS |
| Net assets / equity | ¥59.6bn | at 2025-09-30 | Cons. | Equity IFRS |
| Net assets / equity | ¥62.4bn | at 2025-03-31 | Cons. | Equity IFRS |
| Net assets / equity | ¥56.2bn | at 2024-09-30 | Cons. | Equity IFRS |
| Net assets / equity | ¥29.3bn | at 2024-03-31v | Cons. | Equity IFRS |
| Equity (owners) | ¥47.0bn | at 2025-09-30 | Cons. | Equity attributable to owners of parent IFRS |
| Equity (owners) | ¥51.5bn | at 2025-03-31 | Cons. | Equity attributable to owners of parent IFRS |
| Equity (owners) | ¥46.9bn | at 2024-09-30 | Cons. | Equity attributable to owners of parent IFRS (5-year summary) |
| Cash & equivalents | ¥24.6bn | at 2025-09-30 | Cons. | Cash and cash equivalents IFRS |
| Cash & equivalents | ¥20.1bn | at 2025-03-31 | Cons. | Cash and cash equivalents IFRS |
| Cash & equivalents | ¥20.1bn | at 2024-09-30 | Cons. | Cash and cash equivalents IFRS |
| Cash & equivalents | ¥13.1bn | at 2024-03-31v | Cons. | Cash and cash equivalents IFRS |
| Operating cash flow | ¥13.3bn | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in operating activities IFRS |
| Operating cash flow | ¥18.5bn | 2024-04-01 → 2025-03-31 | Cons. | Cash flows from used in operating activities IFRS (5-year summary) |
| Operating cash flow | ¥4.8bn | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in operating activities IFRS |
| Investing cash flow | −¥177m | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in investing activities IFRS |
| Investing cash flow | −¥11.6bn | 2024-04-01 → 2025-03-31 | Cons. | Cash flows from used in investing activities IFRS (5-year summary) |
| Investing cash flow | −¥6.3bn | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in investing activities IFRS |
| Financing cash flow | −¥9.1bn | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in financing activities IFRS |
| Financing cash flow | ¥549m | 2024-04-01 → 2025-03-31 | Cons. | Cash flows from used in financing activities IFRS (5-year summary) |
| Financing cash flow | ¥8.6bn | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in financing activities IFRS |
| EPS (basic) | ¥-7.08 | 2025-04-01 → 2025-09-30 | Cons. | Basic earnings loss per share IFRS |
| EPS (basic) | ¥0.45 | 2024-04-01 → 2025-03-31 | Cons. | Basic earnings loss per share IFRS (5-year summary) |
| EPS (basic) | ¥-7.35 | 2024-04-01 → 2024-09-30 | Cons. | Basic earnings loss per share IFRS |
| EPS (diluted) | ¥-7.08 | 2025-04-01 → 2025-09-30 | Cons. | Diluted earnings loss per share IFRS |
| EPS (diluted) | ¥0.44 | 2024-04-01 → 2025-03-31 | Cons. | Diluted earnings loss per share IFRS (5-year summary) |
| EPS (diluted) | ¥-7.35 | 2024-04-01 → 2024-09-30 | Cons. | Diluted earnings loss per share IFRS |
| Equity ratio | 29.2% | at 2025-09-30 | Cons. | Ratio of owners equity to gross assets IFRS (5-year summary) |
| Equity ratio | 30.4% | at 2025-03-31 | Cons. | Ratio of owners equity to gross assets IFRS (5-year summary) |
| Equity ratio | 27.6% | at 2024-09-30 | Cons. | Ratio of owners equity to gross assets IFRS (5-year summary) |
Periods use the dates stated in the filing. d = earlier-year period dated by calendar; v = that date confirmed by the company's own earlier filing.
Segments · 38
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | revenue | 2025-04-01 → 2025-09-30 | −¥761m |
| Reconciling Itemsreconciling | revenue intersegment | 2025-04-01 → 2025-09-30 | −¥761m |
| Reconciling Itemsreconciling | segment profit | 2025-04-01 → 2025-09-30 | −¥756m |
| Beauty And Healthcare Segmentreportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥33.6bn |
| Beauty And Healthcare Segmentreportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥33.4bn |
| Beauty And Healthcare Segmentreportable segment | revenue intersegment | 2025-04-01 → 2025-09-30 | ¥213m |
| Beauty And Healthcare Segmentreportable segment | segment profit | 2025-04-01 → 2025-09-30 | ¥2.5bn |
| Life Style Segmentreportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥35.6bn |
| Life Style Segmentreportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥35.2bn |
| Life Style Segmentreportable segment | revenue intersegment | 2025-04-01 → 2025-09-30 | ¥421m |
| Life Style Segmentreportable segment | segment profit | 2025-04-01 → 2025-09-30 | ¥317m |
| Platform Segmentreportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥12.2bn |
| Platform Segmentreportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥12.1bn |
| Platform Segmentreportable segment | revenue intersegment | 2025-04-01 → 2025-09-30 | ¥126m |
| Platform Segmentreportable segment | segment profit | 2025-04-01 → 2025-09-30 | ¥932m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2025-04-01 → 2025-09-30 | ¥81.4bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2025-04-01 → 2025-09-30 | ¥80.7bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2025-04-01 → 2025-09-30 | ¥761m |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2025-04-01 → 2025-09-30 | ¥3.7bn |
| Reconciling Itemsreconciling | revenue | 2024-04-01 → 2024-09-30 | −¥2.5bn |
| Reconciling Itemsreconciling | revenue intersegment | 2024-04-01 → 2024-09-30 | −¥2.5bn |
| Reconciling Itemsreconciling | segment profit | 2024-04-01 → 2024-09-30 | −¥528m |
| Beauty And Healthcare Segmentreportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥36.3bn |
| Beauty And Healthcare Segmentreportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥35.2bn |
| Beauty And Healthcare Segmentreportable segment | revenue intersegment | 2024-04-01 → 2024-09-30 | ¥1.0bn |
| Beauty And Healthcare Segmentreportable segment | segment profit | 2024-04-01 → 2024-09-30 | −¥2.2bn |
| Life Style Segmentreportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥38.4bn |
| Life Style Segmentreportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥37.1bn |
| Life Style Segmentreportable segment | revenue intersegment | 2024-04-01 → 2024-09-30 | ¥1.3bn |
| Life Style Segmentreportable segment | segment profit | 2024-04-01 → 2024-09-30 | ¥232m |
| Platform Segmentreportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥11.5bn |
| Platform Segmentreportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥11.2bn |
| Platform Segmentreportable segment | revenue intersegment | 2024-04-01 → 2024-09-30 | ¥234m |
| Platform Segmentreportable segment | segment profit | 2024-04-01 → 2024-09-30 | ¥206m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2024-04-01 → 2024-09-30 | ¥86.1bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2024-04-01 → 2024-09-30 | ¥83.6bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2024-04-01 → 2024-09-30 | ¥2.5bn |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2024-04-01 → 2024-09-30 | −¥1.7bn |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 720
| Item | Context | Value | Unit |
|---|---|---|---|
| Profit loss before tax IFRS | InterimDuration | 1307000000 | JPY |
| Income tax expense IFRS | Prior1InterimDuration | 359000000 | JPY |
| Income tax expense IFRS | InterimDuration | 4291000000 | JPY |
| Profit loss from continuing operations IFRS | Prior1InterimDuration | -4623000000 | JPY |
| Profit loss from continuing operations IFRS | InterimDuration | -2984000000 | JPY |
| Profit loss from discontinued operations IFRS | Prior1InterimDuration | -279000000 | JPY |
| Profit loss from discontinued operations IFRS | InterimDuration | 1119000000 | JPY |
| Profit loss IFRS | Prior1InterimDuration | -4902000000 | JPY |
| Profit loss IFRS | InterimDuration | -1865000000 | JPY |
| Profit loss attributable to owners of parent IFRS | Prior1InterimDuration | -4282000000 | JPY |
| Profit loss attributable to owners of parent IFRS | InterimDuration | -4223000000 | JPY |
| Profit loss attributable to non controlling interests IFRS | Prior1InterimDuration | -620000000 | JPY |
| Profit loss attributable to non controlling interests IFRS | InterimDuration | 2358000000 | JPY |
| Profit loss IFRS | Prior1InterimDuration | -4902000000 | JPY |
| Profit loss IFRS | InterimDuration | -1865000000 | JPY |
| Continuing operations basic earnings loss per share IFRS | Prior1InterimDuration | -7.03 | |
| Continuing operations basic earnings loss per share IFRS | InterimDuration | -9.01 | |
| Discontinued operations basic earnings loss per share IFRS | Prior1InterimDuration | -0.32 | |
| Discontinued operations basic earnings loss per share IFRS | InterimDuration | 1.93 | |
| Basic earnings loss per share IFRS | Prior1InterimDuration | -7.35 | |
| Basic earnings loss per share IFRS | InterimDuration | -7.08 | |
| Continuing operations diluted earnings loss per share IFRS | Prior1InterimDuration | -7.03 | |
| Continuing operations diluted earnings loss per share IFRS | InterimDuration | -9.01 | |
| Discontinued operations diluted earnings loss per share IFRS | Prior1InterimDuration | -0.32 | |
| Discontinued operations diluted earnings loss per share IFRS | InterimDuration | 1.93 | |
| Diluted earnings loss per share IFRS | Prior1InterimDuration | -7.35 | |
| Diluted earnings loss per share IFRS | InterimDuration | -7.08 | |
| Profit loss IFRS | Prior1InterimDuration | -4902000000 | JPY |
| Profit loss IFRS | InterimDuration | -1865000000 | JPY |
| Net change in fair value of equity instruments designated as measured at fair value through other comprehensive income net of tax items that will not be reclassified to profit or loss oci IFRS | Prior1InterimDuration | 26000000 | JPY |
| Net change in fair value of equity instruments designated as measured at fair value through other comprehensive income net of tax items that will not be reclassified to profit or loss oci IFRS | InterimDuration | -11000000 | JPY |
| Remeasurements of defined benefit plans net of tax items that will not be reclassified to profit or loss oci IFRS | Prior1InterimDuration | 6000000 | JPY |
| Remeasurements of defined benefit plans net of tax items that will not be reclassified to profit or loss oci IFRS | InterimDuration | 0 | JPY |
| Share of other comprehensive income of investments accounted for using equity method net of tax items that will not be reclassified to profit or loss oci IFRS | Prior1InterimDuration | － | JPY |
| Share of other comprehensive income of investments accounted for using equity method net of tax items that will not be reclassified to profit or loss oci IFRS | InterimDuration | 3000000 | JPY |
| Total of items that will not be reclassified to profit or loss oci IFRS | Prior1InterimDuration | 33000000 | JPY |
| Total of items that will not be reclassified to profit or loss oci IFRS | InterimDuration | -7000000 | JPY |
| Exchange differences on translation of foreign operations net of tax items that may be reclassified to profit or loss oci IFRS | Prior1InterimDuration | 15000000 | JPY |
| Exchange differences on translation of foreign operations net of tax items that may be reclassified to profit or loss oci IFRS | InterimDuration | -112000000 | JPY |
| Share of other comprehensive income of investments accounted for using equity method net of tax items that may be reclassified to profit or loss oci IFRS | Prior1InterimDuration | － | JPY |
| Share of other comprehensive income of investments accounted for using equity method net of tax items that may be reclassified to profit or loss oci IFRS | InterimDuration | 17000000 | JPY |
| Total of items that may be reclassified to profit or loss oci IFRS | Prior1InterimDuration | 15000000 | JPY |
| Total of items that may be reclassified to profit or loss oci IFRS | InterimDuration | -95000000 | JPY |
| Other comprehensive income IFRS | Prior1InterimDuration | 49000000 | JPY |
| Other comprehensive income IFRS | InterimDuration | -103000000 | JPY |
| Comprehensive income IFRS | Prior1InterimDuration | -4853000000 | JPY |
| Comprehensive income IFRS | InterimDuration | -1968000000 | JPY |
| Comprehensive income attributable to owners of parent IFRS | Prior1InterimDuration | -4279000000 | JPY |
| Comprehensive income attributable to owners of parent IFRS | InterimDuration | -4308000000 | JPY |
| Comprehensive income attributable to non controlling interests IFRS | Prior1InterimDuration | -574000000 | JPY |
Every row of the EDINET CSV. Item names are the XBRL element names; filed text is kept in its original Japanese. Filed text is available on Plus and Pro.
Data checks · 12 of 12 passed
| balance sheet identity | pass rounding |
| balance sheet identity | pass |
| dei present | pass |
| period resolution | pass |
| statement vs summary · net income attributable to parent | pass |
| statement vs summary · net income attributable to parent | pass |
| statement vs summary · operating cash flow | pass |
| statement vs summary · operating cash flow | pass |
| statement vs summary · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |